| Revenue | DKK -86K | -151% |
| EBITDA | DKK -86K | -151% |
| Net profit | DKK -73K | -148% |
| Total assets | DKK 876K | -13% |
| Equity | DKK 834K | -8% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 209 | 149 | 358 | 506 | 429 | 174 | 211 | 144 | — | 159 | 73 | 133 | 170 | -86 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -220 | -54 | 183 | 328 | 268 | -41 | 101 | 26 | 31 | 159 | 73 | 133 | 170 | -86 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -35 |
| EBIT | -220 | -54 | 183 | 328 | 268 | -41 | 101 | 26 | 31 | 159 | 73 | 133 | 170 | -121 |
| Net financials | -33 | -42 | -22 | -19 | -6 | 2 | 3 | 3 | 1 | 6 | 12 | 25 | 27 | 29 |
| Profit before tax | -253 | -96 | 161 | 309 | 262 | -39 | 104 | 29 | 32 | 165 | 85 | 158 | 197 | -92 |
| Tax | -61 | -11 | 35 | 69 | 58 | -8 | 23 | 7 | 7 | 36 | 19 | 35 | 45 | -19 |
| Net profit | -192 | -85 | 126 | 240 | 205 | -31 | 81 | 22 | 25 | 129 | 66 | 123 | 153 | -73 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 729 | 715 | 594 | 547 | 546 | 497 | 433 | 448 | 460 | 613 | 721 | 849 | 1.009 | 876 |
| Equity | -147 | -233 | -107 | 133 | 338 | 307 | 389 | 411 | 436 | 565 | 631 | 754 | 906 | 834 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 35 | 17 | 31 | 30 | 0 |
| Short-term debt | 877 | 948 | 701 | 414 | 208 | 190 | 44 | 37 | 23 | 13 | 74 | 64 | 63 | 42 |
| Total debt | 877 | 948 | 701 | 414 | 208 | 190 | 44 | 37 | 24 | 48 | 91 | 95 | 93 | 42 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FA Management | Management | 2006 | — | — |
FB Audit | Audit | 2006 | — | — |
PA Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2006 | |
| Individual | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Andersen | Management | 0 companies |
| Flemming Brøgger | Audit | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |